| Revenue | DKK 1,2M | +43% |
| EBITDA | DKK 3M | +269% |
| Net profit | DKK 1,4M | +548% |
| Total assets | DKK 31,5M | +70% |
| Equity | DKK 6,7M | +579% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 245 | 792 | 23 | 2 | 151 | 365 | 374 | 805 | 810 | 1.160 |
| Staff expenses | -177 | -196 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 68 | 596 | 23 | 2 | 151 | 365 | 374 | 805 | 810 | 2.983 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -51 | -138 | -170 | -287 | -392 | -0 |
| EBIT | 68 | 596 | 23 | 2 | 100 | 227 | 204 | 518 | 418 | 2.983 |
| Net financials | 10 | 70 | 7 | -36 | 3 | -92 | -181 | -515 | -690 | -1.140 |
| Profit before tax | 78 | 666 | 30 | -33 | 103 | 135 | 23 | 3 | -272 | 1.844 |
| Tax | 19 | 147 | 7 | -7 | 52 | 37 | 38 | 30 | 49 | 406 |
| Net profit | 59 | 520 | 23 | -26 | 51 | 98 | -16 | -27 | -321 | 1.438 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 753 | 1.340 | 1.164 | 1.164 | 7.631 | 8.392 | 10.415 | 18.732 | 18.564 | 31.481 |
| Equity | 559 | 1.079 | 1.102 | 1.076 | 1.256 | 1.354 | 1.338 | 1.312 | 991 | 6.729 |
| Long-term debt | 0 | 0 | 0 | 0 | 5.165 | 5.067 | 6.827 | 14.361 | 14.345 | 19.438 |
| Short-term debt | 194 | 262 | 62 | 88 | 1.210 | 1.970 | 2.249 | 3.060 | 3.228 | 4.096 |
| Total debt | 194 | 262 | 62 | 88 | 6.375 | 7.038 | 9.077 | 17.421 | 17.573 | 23.534 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RW Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RASI ApS | Company | 90.0% | 90.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Wisti Simonsen | Management | 0 companies |
| Kathrine Boesen | Chairman | 0 companies |
| Else Krabsen Simonsen | Board of Directors | 0 companies |
| Per Wisti Simonsen | Board of Directors | 0 companies |